End-of-day quote
INDONESIA S.E.
23:00:00 02/05/2024 BST
|
5-day change
|
1st Jan Change
|
162
IDR
|
0.00%
|
|
+0.62%
|
-0.61%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
14,266,641
|
11,856,735
|
9,205,839
|
7,663,500
|
7,856,292
|
7,808,094
|
-
|
-
|
Enterprise Value (EV)
2 |
13,600
|
10,481
|
8,608
|
6,900
|
7,856
|
6,410
|
6,118
|
7,808
|
P/E ratio
|
10.7
x
|
8.8
x
|
12.9
x
|
6.29
x
|
6.49
x
|
6.46
x
|
5.99
x
|
-
|
Yield
|
7.09%
|
10.2%
|
9.69%
|
15.7%
|
-
|
12.6%
|
5.09%
|
6.01%
|
Capitalization / Revenue
|
5.38
x
|
4.51
x
|
6.39
x
|
3.97
x
|
4.09
x
|
4.09
x
|
3.75
x
|
3.6
x
|
EV / Revenue
|
5.13
x
|
3.99
x
|
5.97
x
|
3.57
x
|
4.09
x
|
3.36
x
|
2.94
x
|
3.6
x
|
EV / EBITDA
|
10.4
x
|
7.43
x
|
11.8
x
|
5.53
x
|
6.74
x
|
6.15
x
|
4.79
x
|
6.47
x
|
EV / FCF
|
7.19
x
|
3.62
x
|
104
x
|
5.85
x
|
-
|
19.5
x
|
25.8
x
|
-
|
FCF Yield
|
13.9%
|
27.6%
|
0.96%
|
17.1%
|
-
|
5.13%
|
3.87%
|
-
|
Price to Book
|
2.2
x
|
2.15
x
|
1.72
x
|
1.34
x
|
-
|
1.14
x
|
1.02
x
|
-
|
Nbr of stocks (in thousands)
|
48,198,111
|
48,198,111
|
48,198,111
|
48,198,111
|
48,198,111
|
48,198,111
|
-
|
-
|
Reference price
3 |
296.0
|
246.0
|
191.0
|
159.0
|
163.0
|
162.0
|
162.0
|
162.0
|
Announcement Date
|
23/03/20
|
31/03/21
|
08/04/22
|
01/03/23
|
06/03/24
|
-
|
-
|
-
|
1IDR in Million2IDR in Billions3IDR Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
2,650
|
2,629
|
1,441
|
1,932
|
1,921
|
1,911
|
2,083
|
2,171
|
EBITDA
1 |
1,311
|
1,411
|
728.7
|
1,248
|
1,166
|
1,042
|
1,276
|
1,208
|
EBIT
1 |
1,288
|
1,383
|
700.5
|
1,220
|
1,130
|
1,105
|
1,241
|
1,295
|
Operating Margin
|
48.62%
|
52.6%
|
48.62%
|
63.15%
|
58.8%
|
57.85%
|
59.55%
|
59.66%
|
Earnings before Tax (EBT)
1 |
1,350
|
1,361
|
766.2
|
1,239
|
1,243
|
1,255
|
1,352
|
1,418
|
Net income
1 |
1,335
|
1,348
|
714.7
|
1,217
|
1,210
|
1,212
|
1,304
|
1,380
|
Net margin
|
50.37%
|
51.26%
|
49.61%
|
62.99%
|
62.96%
|
63.42%
|
62.61%
|
63.58%
|
EPS
2 |
27.70
|
27.96
|
14.83
|
25.26
|
25.10
|
25.06
|
27.04
|
-
|
Free Cash Flow
3 |
1,890,338
|
2,893,919
|
82,376
|
1,178,775
|
-
|
329,000
|
237,000
|
-
|
FCF margin
|
71,326.66%
|
110,064.23%
|
5,717.63%
|
60,999.73%
|
-
|
17,220.43%
|
11,376%
|
-
|
FCF Conversion (EBITDA)
|
144,227.66%
|
205,064.72%
|
11,304.65%
|
94,445.78%
|
-
|
31,571.11%
|
18,568.88%
|
-
|
FCF Conversion (Net income)
|
141,605.19%
|
214,738.1%
|
11,525.3%
|
96,835.78%
|
-
|
27,152.68%
|
18,170.2%
|
-
|
Dividend per Share
2 |
21.00
|
25.00
|
18.50
|
25.00
|
-
|
20.35
|
8.241
|
9.739
|
Announcement Date
|
23/03/20
|
31/03/21
|
08/04/22
|
01/03/23
|
06/03/24
|
-
|
-
|
-
|
1IDR in Billions2IDR3IDR in Million Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
667
|
1,375
|
598
|
763
|
-
|
1,398
|
1,690
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
2 |
1,890,338
|
2,893,919
|
82,376
|
1,178,775
|
-
|
329,000
|
237,000
|
-
|
ROE (net income / shareholders' equity)
|
19.5%
|
22.4%
|
13.1%
|
22%
|
-
|
18.9%
|
18.7%
|
19%
|
ROA (Net income/ Total Assets)
|
17.7%
|
18.8%
|
11.1%
|
19.1%
|
-
|
17.4%
|
16.3%
|
18.6%
|
Assets
1 |
7,558
|
7,185
|
6,433
|
6,369
|
-
|
6,964
|
7,991
|
7,419
|
Book Value Per Share
3 |
135.0
|
115.0
|
111.0
|
119.0
|
-
|
142.0
|
159.0
|
-
|
Cash Flow per Share
3 |
40.40
|
60.10
|
4.200
|
26.40
|
-
|
20.40
|
22.70
|
-
|
Capex
1 |
58.3
|
3.67
|
40.5
|
91.4
|
-
|
69
|
333
|
69
|
Capex / Sales
|
2.2%
|
0.14%
|
2.81%
|
4.73%
|
-
|
3.61%
|
15.97%
|
3.18%
|
Announcement Date
|
23/03/20
|
31/03/21
|
08/04/22
|
01/03/23
|
06/03/24
|
-
|
-
|
-
|
1IDR in Billions2IDR in Million3IDR Average target price
214
IDR Spread / Average Target +32.10% Consensus |
1st Jan change
|
Capi.
|
---|
| -0.61% | 486M | | +1.09% | 9.1B | | -9.00% | 3.09B | | -14.47% | 2.2B | | -3.77% | 2.07B | | -14.77% | 712M | | +1.69% | 695M | | -1.33% | 671M | | -0.17% | 605M | | +12.68% | 478M |
Industrial Real Estate Development
|